The WACC of Kingswood Holdings Ltd (KWG.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 7.90% | 7.15% |
| Tax rate | 3.40% - 11.30% | 7.35% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 6.2% - 7.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 7.90% |
| Tax rate | 3.40% | 11.30% |
| Debt/Equity ratio | 0.86 | 0.86 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 6.2% | 7.1% |
| Selected WACC | 6.7% | |